[HUMEIND] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -96.91%
YoY- -70.75%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 69,932 96,336 104,956 0 170,184 180,860 146,428 -11.58%
PBT -1,204 9,276 12,468 8,592 30,548 39,212 32,332 -
Tax -52 -2,092 -3,152 -2,392 -9,352 -6,540 -7,128 -55.94%
NP -1,256 7,184 9,316 6,200 21,196 32,672 25,204 -
-
NP to SH -1,256 7,184 9,316 6,200 21,196 32,672 25,204 -
-
Tax Rate - 22.55% 25.28% 27.84% 30.61% 16.68% 22.05% -
Total Cost 71,188 89,152 95,640 -6,200 148,988 148,188 121,224 -8.48%
-
Net Worth 65,311 31,694 30,432 315,602 125,990 110,145 95,792 -6.18%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 18,643 14,905 - - - - -
Div Payout % - 259.52% 160.00% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 65,311 31,694 30,432 315,602 125,990 110,145 95,792 -6.18%
NOSH 62,800 62,145 62,106 62,248 61,759 61,137 61,115 0.45%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -1.80% 7.46% 8.88% 0.00% 12.45% 18.06% 17.21% -
ROE -1.92% 22.67% 30.61% 1.96% 16.82% 29.66% 26.31% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 111.36 155.02 168.99 0.00 275.56 295.82 239.59 -11.98%
EPS -2.00 11.56 15.00 9.96 34.32 53.44 41.24 -
DPS 0.00 30.00 24.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.51 0.49 5.07 2.04 1.8016 1.5674 -6.60%
Adjusted Per Share Value based on latest NOSH - 62,248
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 9.64 13.28 14.47 0.00 23.46 24.93 20.18 -11.58%
EPS -0.17 0.99 1.28 0.85 2.92 4.50 3.47 -
DPS 0.00 2.57 2.05 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.0437 0.0419 0.435 0.1737 0.1518 0.132 -6.18%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.30 1.16 1.73 5.40 4.72 2.60 2.88 -
P/RPS 1.17 0.75 1.02 0.00 1.71 0.88 1.20 -0.42%
P/EPS -65.00 10.03 11.53 54.22 13.75 4.87 6.98 -
EY -1.54 9.97 8.67 1.84 7.27 20.55 14.32 -
DY 0.00 25.86 13.87 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 2.27 3.53 1.07 2.31 1.44 1.84 -6.23%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 14/11/06 22/11/05 04/01/05 18/11/03 05/11/02 27/11/01 07/11/00 -
Price 1.28 1.30 1.69 5.80 4.68 3.06 2.70 -
P/RPS 1.15 0.84 1.00 0.00 1.70 1.03 1.13 0.29%
P/EPS -64.00 11.25 11.27 58.23 13.64 5.73 6.55 -
EY -1.56 8.89 8.88 1.72 7.33 17.46 15.27 -
DY 0.00 23.08 14.20 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 2.55 3.45 1.14 2.29 1.70 1.72 -5.43%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment